|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.31M | 7.26M | 5.54M | 9.11M | 6.20M | 6.51M | 6.51M | 23.50M | 11.77M | 147.86M | 110.74M | 92.69M | 66.59M | 39.28M | 75.21M | 56.90M | 38.08M | 52.02M | 54.08M | 46.76M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89M | 1.70M | | 0.30M | 1.36M | 2.01M | 2.02M | 1.90M | 1.25M | 1.06M | 0.19M | 2.28M | 0.57M | 0.18M | 0.71M | | | 0.48M | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.20M | 8.96M | 5.54M | 9.40M | 7.56M | 8.52M | 8.53M | 25.40M | 13.02M | 148.92M | 110.92M | 94.96M | 67.16M | 39.46M | 75.92M | 56.90M | 38.08M | 52.50M | 54.08M | 46.76M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.87M | 14.81M | 14.82M | 14.58M | 16.39M | 13.53M | 14.72M | 18.40M | 24.17M | 23.51M | 24.19M | 22.21M | 19.68M | 17.96M | 18.89M | 20.88M | 24.12M | 24.22M | 27.98M | 24.49M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.78M | 0.78M | 3.28M | 8.95M | 8.06M | 5.16M | 5.17M | 4.60M | 3.31M | 1.42M | 0.12M | 0.03M | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.87M | 14.81M | 17.61M | 15.36M | 19.67M | 22.48M | 22.78M | 23.56M | 29.34M | 28.11M | 27.50M | 23.62M | 19.81M | 18.00M | 18.89M | 20.88M | 24.12M | 24.22M | 27.98M | 24.49M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32M | 2.84M | 3.11M | 3.28M | 3.56M | 4.80M | 5.89M | 7.28M | 6.54M | 7.80M | 7.79M | 6.79M | 6.09M | 5.54M | 4.81M | 3.98M | 3.90M | 4.02M | 4.02M | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.58M | 19.64M | 18.72M | 20.99M | 23.22M | 19.31M | 18.63M | 17.00M | 18.33M | 20.45M | 19.40M | 17.39M | 16.14M | 21.12M | 16.45M | | 22.11M | 19.49M | 22.62M | 1.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.14M | 146.44M | 143.83M | 147.00M | 154.25M | 153.34M | 172.27M | 169.92M | 167.70M | 308.72M | 266.27M | 242.76M | 213.93M | 188.95M | 221.58M | 205.38M | 194.50M | 211.71M | 208.94M | 203.09M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.85M | 144.19M | 155.24M | 172.66M | 191.46M | 225.20M | 254.16M | 281.50M | 303.79M | 319.39M | 330.87M | 339.64M | 350.40M | 354.23M | 355.69M | 331.05M | 322.40M | 305.33M | 287.96M | 281.95M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 2.01M | 2.01M | 0.28M | 0.46M | | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.30M | 116.30M | 116.30M | 130.40M | 130.41M | 22.70M | 130.40M | 130.41M | 130.41M | 130.40M | 130.41M | 130.40M | 130.41M | 130.41M | 130.41M | 130.40M | 130.41M | 107.70M | 130.40M | 130.41M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.12M | 42.70M | 0.00M | 50.41M | 47.66M | 44.84M | 42.00M | 39.79M | 37.08M | 34.69M | 32.10M | 29.48M | 27.90M | 26.70M | 25.97M | 0.57M | 23.55M | 21.89M | 0.21M | 0.21M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.42M | 159.00M | 116.31M | 180.81M | 178.07M | 67.54M | 172.40M | 170.20M | 167.49M | 165.09M | 162.51M | 159.88M | 158.31M | 157.11M | 156.38M | 130.97M | 153.96M | 129.59M | 130.61M | 130.62M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.17M | 0.15M | 0.02M | 0.02M | 0.02M | 0.01M | | 0.01M | 0.01M | 0.00M | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 18.49M | 0.81M | 1.08M | 17.67M | | | | | 8.37M | 8.54M | 8.65M | 8.76M | 8.87M | 11.58M | 2.33M | 4.12M | 1.92M | 4.05M | 2.25M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 321.96M | 337.10M | 349.37M | 392.59M | 409.13M | 441.37M | 473.19M | 494.83M | 513.97M | 534.59M | 547.62M | 555.67M | 566.34M | 569.26M | 577.45M | 553.41M | 547.41M | 530.48M | 526.55M | 527.82M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 464.10M | 483.53M | 493.20M | 539.60M | 563.38M | 594.71M | 645.47M | 664.75M | 681.67M | 843.30M | 813.89M | 798.43M | 780.27M | 758.21M | 799.03M | 758.80M | 741.91M | 742.18M | 735.49M | 730.91M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.97M | 7.43M | 9.26M | 10.02M | 14.10M | 28.18M | 18.54M | 17.17M | 16.64M | 11.96M | 11.68M | 12.68M | 12.77M | 11.23M | 9.13M | 40.24M | 28.88M | 35.77M | 32.12M | 35.27M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.09M | 222.06M | 222.90M | 223.79M | 224.69M | 286.64M | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.97M | 7.43M | 9.26M | 10.02M | 14.10M | 28.18M | 18.54M | 17.17M | 16.64M | 233.04M | 233.74M | 235.57M | 236.56M | 235.92M | 295.77M | 40.24M | 28.88M | 35.77M | 32.12M | 35.27M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.03M | 14.00M | 12.18M | 15.24M | 16.35M | 17.68M | 17.20M | 22.65M | 22.03M | 27.41M | 23.10M | 35.36M | 36.04M | 33.16M | 29.86M | 31.23M | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08M | 2.97M | 1.90M | 1.95M | 1.60M | | | | | | | | 17.55M | 17.88M | 18.53M | 19.26M | 20.77M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.11M | 0.45M | 0.12M | | 0.04M | 1.99M | 0.39M | 0.13M | | | | | 0.01M | | 1.27M | 0.48M | | 0.57M | 0.07M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.98M | 2.27M | 2.59M | 3.15M | 3.46M | 4.01M | 4.59M | 4.64M | 5.04M | 5.09M | 5.28M | 5.40M | 5.52M | 5.46M | 5.55M | 5.15M | 5.05M | 5.08M | 5.46M | 5.77M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.06M | 0.10M | 0.31M | 0.42M | 1.64M | 2.25M | 2.52M | 0.75M | 0.84M | 1.24M | 2.04M | 1.24M | 1.77M | 0.26M | 0.80M | 1.29M | 2.23M | 2.80M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.43M | 154.86M | 151.99M | 124.12M | 152.17M | 126.99M | 147.13M | 145.13M | 128.98M | 128.87M | 128.10M | 148.08M | 155.11M | 155.57M | 134.75M | 156.80M | 140.69M | 141.24M | 137.15M | 152.94M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.05M | 170.70M | 168.38M | 173.68M | 182.84M | 423.80M | 185.95M | 188.19M | 192.12M | 194.13M | 188.38M | 201.34M | 208.19M | 204.19M | 198.87M | 199.85M | 192.97M | 200.62M | 194.55M | 330.43M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.80M | 139.87M | 149.94M | 190.75M | 207.18M | 226.45M | 238.84M | | 236.03M | 229.29M | 221.91M | 222.90M | 205.00M | 198.63M | 286.64M | 194.43M | 288.64M | 289.64M | 190.40M | 190.40M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.17M | 24.77M | 24.20M | 23.68M | 23.75M | 23.19M | 22.66M | 22.24M | 22.46M | 22.10M | 21.65M | 21.35M | 21.74M | 21.54M | 21.28M | 21.16M | 21.65M | 21.46M | 21.51M | 21.35M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.52M | 90.43M | 124.80M | 102.97M | 107.07M | 111.39M | 115.61M | 120.04M | 122.13M | 122.16M | 122.18M | 122.21M | 131.76M | 136.96M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.30M | 23.39M | 22.48M | 22.57M | 22.21M | 21.19M | 18.97M | 15.72M | 12.95M | 9.59M | 6.12M | 2.97M | 2.97M | 2.97M | 2.97M | 2.96M | 2.96M | 2.96M | 2.96M | 2.96M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.67M | 12.47M | 11.10M | 11.85M | 15.68M | 12.88M | 12.83M | 12.44M | 13.66M | 13.02M | 16.66M | 18.25M | 24.43M | 24.68M | 23.95M | 25.90M | 29.68M | 39.84M | 54.16M | 57.82M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.51M | 3.61M | | 1.80M | | | | 0.14M | | | | | | | | | | | | 1.37M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 353.18M | 369.10M | 379.98M | 422.70M | 448.37M | 481.21M | 539.92M | 90.27M | 602.02M | 792.20M | 783.85M | 79.99M | | | | 106.29M | | | | 185.49M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.69M | 372.71M | 379.98M | 424.50M | 448.37M | 481.21M | 539.92M | 90.41M | 602.02M | 792.20M | 783.85M | 79.99M | 796.22M | 791.28M | 852.10M | 106.29M | 850.17M | 863.87M | 879.55M | 186.86M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.89M | 139.98M | 150.39M | 190.87M | 207.18M | 226.49M | 240.83M | 0.39M | 236.15M | 229.29M | 221.91M | 222.90M | 205.00M | 198.65M | 286.64M | 195.70M | 289.12M | 289.64M | 190.97M | 190.47M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.41M | 110.82M | 113.22M | 115.09M | 115.01M | 113.50M | 105.55M | 96.66M | 79.65M | 51.11M | 30.05M | 9.88M | -15.94M | -33.07M | -53.07M | -95.30M | -108.26M | -121.69M | -144.06M | -164.20M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.41M | 110.82M | 113.22M | 115.09M | 115.01M | 113.50M | 105.55M | 96.66M | 79.65M | 51.11M | 30.05M | 9.88M | -15.94M | -33.07M | -53.07M | -95.30M | -108.26M | -121.69M | -144.06M | -164.20M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 464.10M | 483.53M | 493.20M | 539.60M | 563.38M | 594.71M | 645.47M | 664.75M | 681.67M | 843.30M | 813.89M | 798.43M | 780.27M | 758.21M | 799.03M | 758.80M | 741.91M | 742.18M | 735.49M | 730.91M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.87M | 1.10M | 85.44M | 0.34M | 1.38M | 1.50M | -0.28M | 0.78M | 0.62M | 0.80M | 0.14M | 1.73M | 0.43M | 0.13M | 0.54M | -150.16M | -0.36M | 0.36M | -0.43M | -0.06M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |